[LBS] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -50.48%
YoY- 153.99%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 150,483 72,788 102,259 102,349 99,987 124,759 111,471 5.12%
PBT 24,934 3,070 -55,107 507 1,033 11,985 21,342 2.62%
Tax -5,612 -3,639 14,467 3,586 1,371 -4,250 -8,365 -6.43%
NP 19,322 -569 -40,640 4,093 2,404 7,735 12,977 6.85%
-
NP to SH 11,189 -2,699 -40,937 414 163 4,490 12,977 -2.43%
-
Tax Rate 22.51% 118.53% - -707.30% -132.72% 35.46% 39.20% -
Total Cost 131,161 73,357 142,899 98,256 97,583 117,024 98,494 4.88%
-
Net Worth 387,062 425,699 431,250 392,000 368,279 396,828 307,180 3.92%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 387,062 425,699 431,250 392,000 368,279 396,828 307,180 3.92%
NOSH 387,062 386,999 385,045 392,000 371,999 380,833 370,542 0.72%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 12.84% -0.78% -39.74% 4.00% 2.40% 6.20% 11.64% -
ROE 2.89% -0.63% -9.49% 0.11% 0.04% 1.13% 4.22% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 38.88 18.81 26.56 26.11 26.88 32.76 30.08 4.36%
EPS 2.89 -0.70 -10.63 0.11 0.05 1.18 3.50 -3.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.10 1.12 1.00 0.99 1.042 0.829 3.17%
Adjusted Per Share Value based on latest NOSH - 392,000
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 9.52 4.61 6.47 6.48 6.33 7.89 7.05 5.13%
EPS 0.71 -0.17 -2.59 0.03 0.01 0.28 0.82 -2.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2449 0.2694 0.2729 0.2481 0.2331 0.2511 0.1944 3.92%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.58 0.60 0.23 0.56 0.52 0.41 1.18 -
P/RPS 1.49 3.19 0.87 2.14 1.93 1.25 3.92 -14.88%
P/EPS 20.06 -86.03 -2.16 530.24 1,186.75 34.78 33.69 -8.27%
EY 4.98 -1.16 -46.22 0.19 0.08 2.88 2.97 8.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.55 0.21 0.56 0.53 0.39 1.42 -13.85%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 23/02/10 25/02/09 29/02/08 26/02/07 27/02/06 25/02/05 -
Price 0.58 0.77 0.25 0.46 0.69 0.56 1.14 -
P/RPS 1.49 4.09 0.94 1.76 2.57 1.71 3.79 -14.40%
P/EPS 20.06 -110.41 -2.35 435.56 1,574.72 47.50 32.55 -7.74%
EY 4.98 -0.91 -42.53 0.23 0.06 2.11 3.07 8.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.70 0.22 0.46 0.70 0.54 1.38 -13.44%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment